XML 59 R21.htm IDEA: XBRL DOCUMENT v3.20.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2019
Accounting Policies [Abstract]  
Schedule of Accrued Liabilities
Accrued expenses consisted of the following: 
 
 
December 31,
 
 
2019
 
2018
Accrued compensation and benefits
 
$
574,332

 
$
697,334

Accrued clinical expenses
 
4,143,269


58,151

Other accrued expenses
 
30,150

 
70,842

Total
 
$
4,747,751

 
$
826,327

Fair Value Measurement Inputs and Valuation Techniques
The table below summarizes the valuation inputs into the MCS model for the derivative liability associated with the Senior Convertible Note as of December 31, 2018 and for the derivative liability associated with the Unsecured Convertible Note as of March 8, 2019 and December 31, 2019.

 
 
Derivative Liability
 
 
December 31,
March 8,
December 31,
 
 
2019
2019
2018
Expected dividend yield
 



Discount rate
 
29.1
%
29.3
%
13.6
%
Expected stock price volatility
 
96.0
%
101.1
%
105.6
%
Risk-free interest rate
 
1.6
%
2.5
%
2.5
%
Expected term
 
14 months

24 months

21 months

Price of the underlying common stock
 
$
0.56

$
1.99

$
2.31

The table below summarizes the valuation inputs into the MCS model for the Short-Term Warrants and Long-Term Warrants at their respective dates of issuance.
 
Short-Term Warrants
Long-Term Warrants
 
March 18, 2019
March 18, 2019
May 17, 2019
Conversion price
$
4.00

$
2.56

$
2.13

Expected stock price volatility
122.0
%
85.2
%
83.4
%
Risk-free interest rate
2.5
%
2.2
%
2.2
%
Expected term
1 year

5 years

5 years

Price of the underlying common stock
$
2.48

$
2.48

$
1.58


The table below summarizes the range of valuation inputs into the Black-Scholes model for the Exchange Warrants on their date of issuance and immediately prior to the exchange.

 
Exchange Warrants
 
May 1, 2019
December 25, 2019
Conversion price
$ 2.13 - $ 2.53

$ 2.13 - $ 2.53

Expected stock price volatility
84.1
%
87.3% - 88.9%

Risk-free interest rate
2.2
%
1.7
%
Expected term
5 - 5.5 years

4.4 - 4.9 years

Price of the underlying common stock
$
1.54

$
0.56



The table below summarizes the range of valuation inputs into the Black-Scholes model for the outstanding Short-Term Warrants and Long-Term Warrants as of December 31, 2019 and excludes the Exchange Warrants disclosed above.
 
Short-Term Warrants
Long-Term Warrants
 
December 31, 2019
Conversion price
$
4.00

$2.13 - $2.56

Expected stock price volatility
97.6
%
87.3% - 89.3%

Risk-free interest rate
1.5
%
1.7
%
Expected term
3 months

4.2 - 4.3 years

Price of the underlying common stock
$
0.56

$
0.56

Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation
The table below summarizes the valuation inputs into the MCS model for the Short-Term Warrants and Long-Term Warrants at their respective dates of issuance.
 
Short-Term Warrants
Long-Term Warrants
 
March 18, 2019
March 18, 2019
May 17, 2019
Conversion price
$
4.00

$
2.56

$
2.13

Expected stock price volatility
122.0
%
85.2
%
83.4
%
Risk-free interest rate
2.5
%
2.2
%
2.2
%
Expected term
1 year

5 years

5 years

Price of the underlying common stock
$
2.48

$
2.48

$
1.58


The table below summarizes the range of valuation inputs into the Black-Scholes model for the Exchange Warrants on their date of issuance and immediately prior to the exchange.

 
Exchange Warrants
 
May 1, 2019
December 25, 2019
Conversion price
$ 2.13 - $ 2.53

$ 2.13 - $ 2.53

Expected stock price volatility
84.1
%
87.3% - 88.9%

Risk-free interest rate
2.2
%
1.7
%
Expected term
5 - 5.5 years

4.4 - 4.9 years

Price of the underlying common stock
$
1.54

$
0.56



The table below summarizes the range of valuation inputs into the Black-Scholes model for the outstanding Short-Term Warrants and Long-Term Warrants as of December 31, 2019 and excludes the Exchange Warrants disclosed above.
 
Short-Term Warrants
Long-Term Warrants
 
December 31, 2019
Conversion price
$
4.00

$2.13 - $2.56

Expected stock price volatility
97.6
%
87.3% - 89.3%

Risk-free interest rate
1.5
%
1.7
%
Expected term
3 months

4.2 - 4.3 years

Price of the underlying common stock
$
0.56

$
0.56



The following table summarizes the fair value hierarchy of financial liabilities measured at fair value as of December 31, 2019 and 2018, respectively.
 
December 31, 2019
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Total
Derivative liability
$

$

$
408,000

$
408,000

Warrant liabilities


2,637,500

2,637,500

Total liabilities at fair value
$

$

$
3,045,500

$
3,045,500


 
December 31, 2018
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Total
Derivative liability
$

$

$
370,000

$
370,000

Warrant liabilities




Total liabilities at fair value
$

$

$
370,000

$
370,000



The following table summarizes the changes in fair value of the derivative liability and warrant liabilities classified in Level 3. Gains and losses reported in this table include changes in fair value that are attributable to unobservable inputs.

 
Year Ended
 
December 31, 2019
December 31, 2018
Beginning balance
$
370,000

$

Issuance of warrant liabilities
3,330,000


Addition of derivative liability

420,000

Extinguishment of derivative liability (the Senior Convertible Note)
(370,000
)

Issuance of derivative liability (the Unsecured Convertible Note)
1,281,000


Exchange of the April Warrants and Placement Agent Warrants
(746,700
)
 
Change in fair value of warrant liabilities
54,200


Change in fair value of derivative liability
(873,000
)
(50,000
)
Ending balance
$
3,045,500

$
370,000

 
 
 
The amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to the fair value liabilities still held at the end of the period
$
1,347,900

$
50,000

 
 
 
Fair Value, Assets Measured on Recurring and Nonrecurring Basis
The following table summarizes the fair value hierarchy of financial liabilities measured at fair value as of December 31, 2019 and 2018, respectively.
 
December 31, 2019
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Total
Derivative liability
$

$

$
408,000

$
408,000

Warrant liabilities


2,637,500

2,637,500

Total liabilities at fair value
$

$

$
3,045,500

$
3,045,500


 
December 31, 2018
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Total
Derivative liability
$

$

$
370,000

$
370,000

Warrant liabilities




Total liabilities at fair value
$

$

$
370,000

$
370,000

Schedule of Earnings Per Share, Basic and Diluted
The potentially dilutive securities consisted of the following:
 
 
Year Ended December 31,
 
 
2019
 
2018
Options outstanding under the Private Innovate Plan
 
6,063,745

 
6,340,871

Options outstanding under the Omnibus Plan
 
2,717,870

 
776,131

Warrants issued at a weighted-average exercise price of $55.31
 
154,403

 
154,403

Warrants issued at an exercise price of $2.54
 
349,555

 
349,555

Warrants issued at an exercise price of $3.18
 
1,410,358

 
1,410,358

Short-term warrants issued at an exercise price of $4.00
 
4,181,068

 

Long-term warrants issued at a weighted-average exercise price of $2.27
 
7,945,068

 

  Total
 
22,822,067

 
9,031,318